Highlights

[KOSSAN] YoY Cumulative Quarter Result on 2008-03-31 [#1]

Stock [KOSSAN]: KOSSAN RUBBER INDUSTRIES BHD
Announcement Date 28-May-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     -74.22%    YoY -     22.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 256,446 262,769 202,372 199,942 162,485 107,233 85,407 20.10%
  YoY % -2.41% 29.84% 1.22% 23.05% 51.53% 25.56% -
  Horiz. % 300.26% 307.67% 236.95% 234.10% 190.25% 125.56% 100.00%
PBT 27,904 38,779 18,275 17,603 14,099 8,801 8,545 21.79%
  YoY % -28.04% 112.20% 3.82% 24.85% 60.20% 3.00% -
  Horiz. % 326.55% 453.82% 213.87% 206.00% 165.00% 103.00% 100.00%
Tax -4,525 -8,300 -4,242 -3,580 -2,460 -1,432 -1,552 19.51%
  YoY % 45.48% -95.66% -18.49% -45.53% -71.79% 7.73% -
  Horiz. % 291.56% 534.79% 273.32% 230.67% 158.51% 92.27% 100.00%
NP 23,379 30,479 14,033 14,023 11,639 7,369 6,993 22.27%
  YoY % -23.29% 117.20% 0.07% 20.48% 57.95% 5.38% -
  Horiz. % 334.32% 435.85% 200.67% 200.53% 166.44% 105.38% 100.00%
NP to SH 22,955 30,379 14,033 14,203 11,639 7,369 6,993 21.90%
  YoY % -24.44% 116.48% -1.20% 22.03% 57.95% 5.38% -
  Horiz. % 328.26% 434.42% 200.67% 203.10% 166.44% 105.38% 100.00%
Tax Rate 16.22 % 21.40 % 23.21 % 20.34 % 17.45 % 16.27 % 18.16 % -1.86%
  YoY % -24.21% -7.80% 14.11% 16.56% 7.25% -10.41% -
  Horiz. % 89.32% 117.84% 127.81% 112.00% 96.09% 89.59% 100.00%
Total Cost 233,067 232,290 188,339 185,919 150,846 99,864 78,414 19.90%
  YoY % 0.33% 23.34% 1.30% 23.25% 51.05% 27.35% -
  Horiz. % 297.23% 296.24% 240.19% 237.10% 192.37% 127.35% 100.00%
Net Worth 46,357,591 319,778 314,176 267,217 201,444 167,840 133,174 165.11%
  YoY % 14,396.76% 1.78% 17.57% 32.65% 20.02% 26.03% -
  Horiz. % 34,809.56% 240.12% 235.91% 200.65% 151.26% 126.03% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 46,357,591 319,778 314,176 267,217 201,444 167,840 133,174 165.11%
  YoY % 14,396.76% 1.78% 17.57% 32.65% 20.02% 26.03% -
  Horiz. % 34,809.56% 240.12% 235.91% 200.65% 151.26% 126.03% 100.00%
NOSH 319,707 159,889 161,116 161,949 159,876 159,848 66,587 29.87%
  YoY % 99.96% -0.76% -0.51% 1.30% 0.02% 140.06% -
  Horiz. % 480.13% 240.12% 241.96% 243.21% 240.10% 240.06% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 9.12 % 11.60 % 6.93 % 7.01 % 7.16 % 6.87 % 8.19 % 1.81%
  YoY % -21.38% 67.39% -1.14% -2.09% 4.22% -16.12% -
  Horiz. % 111.36% 141.64% 84.62% 85.59% 87.42% 83.88% 100.00%
ROE 0.05 % 9.50 % 4.47 % 5.32 % 5.78 % 4.39 % 5.25 % -53.94%
  YoY % -99.47% 112.53% -15.98% -7.96% 31.66% -16.38% -
  Horiz. % 0.95% 180.95% 85.14% 101.33% 110.10% 83.62% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 80.21 164.34 125.61 123.46 101.63 67.08 128.26 -7.52%
  YoY % -51.19% 30.83% 1.74% 21.48% 51.51% -47.70% -
  Horiz. % 62.54% 128.13% 97.93% 96.26% 79.24% 52.30% 100.00%
EPS 7.18 9.50 8.78 8.77 7.28 4.61 4.37 8.62%
  YoY % -24.42% 8.20% 0.11% 20.47% 57.92% 5.49% -
  Horiz. % 164.30% 217.39% 200.92% 200.69% 166.59% 105.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 145.0000 2.0000 1.9500 1.6500 1.2600 1.0500 2.0000 104.13%
  YoY % 7,150.00% 2.56% 18.18% 30.95% 20.00% -47.50% -
  Horiz. % 7,250.00% 100.00% 97.50% 82.50% 63.00% 52.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,278,936
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 20.05 20.55 15.82 15.63 12.70 8.38 6.68 20.09%
  YoY % -2.43% 29.90% 1.22% 23.07% 51.55% 25.45% -
  Horiz. % 300.15% 307.63% 236.83% 233.98% 190.12% 125.45% 100.00%
EPS 1.79 2.38 1.10 1.11 0.91 0.58 0.55 21.72%
  YoY % -24.79% 116.36% -0.90% 21.98% 56.90% 5.45% -
  Horiz. % 325.45% 432.73% 200.00% 201.82% 165.45% 105.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 36.2470 0.2500 0.2457 0.2089 0.1575 0.1312 0.1041 165.12%
  YoY % 14,398.80% 1.75% 17.62% 32.63% 20.05% 26.03% -
  Horiz. % 34,819.41% 240.15% 236.02% 200.67% 151.30% 126.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 3.4000 8.0000 2.8800 3.5600 4.9400 2.3000 2.1000 -
P/RPS 4.24 4.87 2.29 2.88 4.86 3.43 1.64 17.14%
  YoY % -12.94% 112.66% -20.49% -40.74% 41.69% 109.15% -
  Horiz. % 258.54% 296.95% 139.63% 175.61% 296.34% 209.15% 100.00%
P/EPS 47.35 42.11 33.07 40.59 67.86 49.89 20.00 15.44%
  YoY % 12.44% 27.34% -18.53% -40.19% 36.02% 149.45% -
  Horiz. % 236.75% 210.55% 165.35% 202.95% 339.30% 249.45% 100.00%
EY 2.11 2.38 3.02 2.46 1.47 2.00 5.00 -13.39%
  YoY % -11.34% -21.19% 22.76% 67.35% -26.50% -60.00% -
  Horiz. % 42.20% 47.60% 60.40% 49.20% 29.40% 40.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.02 4.00 1.48 2.16 3.92 2.19 1.05 -48.31%
  YoY % -99.50% 170.27% -31.48% -44.90% 79.00% 108.57% -
  Horiz. % 1.90% 380.95% 140.95% 205.71% 373.33% 208.57% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 19/05/11 20/05/10 21/05/09 28/05/08 18/05/07 18/05/06 19/05/05 -
Price 3.2300 7.5200 3.6000 3.3200 5.5000 2.4600 2.2400 -
P/RPS 4.03 4.58 2.87 2.69 5.41 3.67 1.75 14.91%
  YoY % -12.01% 59.58% 6.69% -50.28% 47.41% 109.71% -
  Horiz. % 230.29% 261.71% 164.00% 153.71% 309.14% 209.71% 100.00%
P/EPS 44.99 39.58 41.33 37.86 75.55 53.36 21.33 13.24%
  YoY % 13.67% -4.23% 9.17% -49.89% 41.59% 150.16% -
  Horiz. % 210.92% 185.56% 193.76% 177.50% 354.20% 250.16% 100.00%
EY 2.22 2.53 2.42 2.64 1.32 1.87 4.69 -11.71%
  YoY % -12.25% 4.55% -8.33% 100.00% -29.41% -60.13% -
  Horiz. % 47.33% 53.94% 51.60% 56.29% 28.14% 39.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.02 3.76 1.85 2.01 4.37 2.34 1.12 -48.86%
  YoY % -99.47% 103.24% -7.96% -54.00% 86.75% 108.93% -
  Horiz. % 1.79% 335.71% 165.18% 179.46% 390.18% 208.93% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers